[HLIND] QoQ Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -120.73%
YoY- 98.68%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 560,626 2,044,420 1,489,658 995,579 516,766 1,950,268 1,385,277 -45.25%
PBT 29,433 51,201 35,129 30,821 22,435 -59,234 -73,590 -
Tax -18,371 -42,194 -45,128 -31,542 -18,957 -19,620 73,590 -
NP 11,062 9,007 -9,999 -721 3,478 -78,854 0 -
-
NP to SH 11,062 9,007 -9,999 -721 3,478 -78,854 -83,393 -
-
Tax Rate 62.42% 82.41% 128.46% 102.34% 84.50% - - -
Total Cost 549,564 2,035,413 1,499,657 996,300 513,288 2,029,122 1,385,277 -45.97%
-
Net Worth 212,111 1,737,064 87,145 102,353 107,064 93,656 108,896 55.90%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 6,712 57,902 5,446 5,444 - 32,017 32,015 -64.67%
Div Payout % 60.68% 642.86% 0.00% 0.00% - 0.00% 0.00% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 212,111 1,737,064 87,145 102,353 107,064 93,656 108,896 55.90%
NOSH 268,495 3,216,785 217,863 217,772 218,499 217,805 217,793 14.95%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.97% 0.44% -0.67% -0.07% 0.67% -4.04% 0.00% -
ROE 5.22% 0.52% -11.47% -0.70% 3.25% -84.19% -76.58% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 208.80 63.55 683.76 457.16 236.51 895.42 636.05 -52.38%
EPS 4.12 0.28 -7.49 -2.29 0.60 -36.21 -38.29 -
DPS 2.50 1.80 2.50 2.50 0.00 14.70 14.70 -69.27%
NAPS 0.79 0.54 0.40 0.47 0.49 0.43 0.50 35.61%
Adjusted Per Share Value based on latest NOSH - 217,923
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 170.97 623.48 454.30 303.62 157.60 594.77 422.47 -45.25%
EPS 3.37 2.75 -3.05 -0.22 1.06 -24.05 -25.43 -
DPS 2.05 17.66 1.66 1.66 0.00 9.76 9.76 -64.63%
NAPS 0.6469 5.2975 0.2658 0.3121 0.3265 0.2856 0.3321 55.90%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 5.15 3.98 3.06 3.82 4.92 5.30 6.90 -
P/RPS 2.47 6.26 0.45 0.84 2.08 0.59 1.08 73.49%
P/EPS 125.00 1,421.43 -66.67 -1,153.80 309.09 -14.64 -18.02 -
EY 0.80 0.07 -1.50 -0.09 0.32 -6.83 -5.55 -
DY 0.49 0.45 0.82 0.65 0.00 2.77 2.13 -62.42%
P/NAPS 6.52 7.37 7.65 8.13 10.04 12.33 13.80 -39.31%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 28/08/03 21/05/03 25/02/03 14/11/02 23/08/02 13/05/02 -
Price 5.90 5.15 3.22 3.02 4.92 5.60 6.60 -
P/RPS 2.83 8.10 0.47 0.66 2.08 0.63 1.04 94.79%
P/EPS 143.20 1,839.29 -70.16 -912.17 309.09 -15.47 -17.24 -
EY 0.70 0.05 -1.43 -0.11 0.32 -6.46 -5.80 -
DY 0.42 0.35 0.78 0.83 0.00 2.63 2.23 -67.10%
P/NAPS 7.47 9.54 8.05 6.43 10.04 13.02 13.20 -31.55%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment